|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 846.30M | 687.00M | 610.40M | 578.60M | 589.90M | 540.70M | 516.30M | 461.80M | 547.30M | 516.00M | 595.50M | 412.50M | 389.30M | 417.90M | 438.10M | 351.00M | 320.90M | 305.50M | 353.10M | 451.20M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 846.30M | 687.00M | 610.40M | 578.60M | 589.90M | 540.70M | 516.30M | 461.80M | 547.30M | 516.00M | 595.50M | 412.50M | 389.30M | 417.90M | 438.10M | 351.00M | 320.90M | 305.50M | 353.10M | 451.20M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.40M | 85.90M | 66.90M | 84.00M | 83.40M | 85.00M | 70.60M | 85.10M | 86.30M | 79.50M | 81.20M | 87.90M | 82.80M | 82.00M | 68.90M | 90.10M | 96.20M | 97.80M | 91.90M | 106.00M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.60M | 72.40M | 53.00M | 68.80M | 65.60M | 62.40M | 52.40M | 67.00M | 66.70M | 56.40M | 61.50M | 65.40M | 64.70M | 64.20M | 53.10M | 71.40M | 71.20M | 70.50M | 59.40M | 69.50M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.00M | 158.30M | 119.90M | 152.80M | 149.00M | 147.40M | 123.00M | 152.10M | 153.00M | 135.90M | 142.70M | 153.30M | 147.50M | 146.20M | 122.00M | 161.50M | 167.40M | 168.30M | 151.30M | 175.50M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.70M | 80.10M | 81.80M | 89.40M | 85.80M | 82.50M | 83.10M | 78.90M | 84.20M | 75.90M | 80.30M | 75.60M | 76.10M | 74.60M | 74.00M | 69.80M | 73.30M | 72.60M | 76.10M | 81.80M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.20M | 6.60M | 8.60M | 9.20M | 10.20M | 9.20M | 7.00M | 8.00M | 9.40M | 11.00M | 10.00M | 10.60M | 10.20M | 12.50M | 8.10M | 11.70M | 10.70M | 11.20M | 11.80M | 12.30M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 451.40M | 473.10M | 485.30M | 471.40M | 458.30M | 445.30M | 490.60M | 458.20M | 431.50M | 409.90M | 414.90M | 415.70M | 394.40M | 428.20M | 393.30M | 406.50M | 429.10M | 428.70M | 423.80M | 400.50M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 538.30M | 559.80M | 575.70M | 570.00M | 554.30M | 537.00M | 580.70M | 545.10M | 525.10M | 496.80M | 505.20M | 501.90M | 480.70M | 515.30M | 475.40M | 488.00M | 513.10M | 512.50M | 511.70M | 494.60M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.00M | 203.10M | 187.70M | 215.40M | 210.90M | 229.20M | 196.80M | 237.80M | 233.40M | 274.10M | 237.70M | 238.10M | 276.30M | 244.80M | 184.10M | 186.50M | 172.70M | 190.40M | 188.00M | 200.30M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,652.20M | 1,527.00M | 1,431.80M | 1,439.10M | 1,430.00M | 1,383.70M | 1,356.10M | 1,322.20M | 1,371.40M | 1,346.10M | 1,399.30M | 1,226.20M | 1,213.80M | 1,244.60M | 1,143.70M | 1,094.00M | 1,102.90M | 1,106.20M | 1,144.70M | 1,252.10M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.20M | | | | 51.20M | | | | 51.20M | | | | 22.40M | | | | 22.40M | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 399.30M | 411.80M | 442.10M | 453.70M | 465.70M | 467.80M | 486.30M | 479.90M | 485.80M | 492.30M | 506.50M | 510.90M | 468.20M | 463.30M | 460.20M | 450.30M | 465.80M | 456.70M | 447.70M | 429.30M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00M | 46.70M | 48.20M | 45.10M | 39.60M | 38.00M | 39.40M | 41.00M | 42.30M | 41.00M | 43.90M | 45.80M | 46.10M | 47.80M | 47.50M | 46.80M | 50.10M | 51.80M | 52.30M | 51.50M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.00M | 96.40M | 95.40M | 96.00M | 91.90M | 87.60M | 93.20M | 94.00M | 94.40M | 92.80M | 95.40M | 93.90M | 91.50M | 93.10M | 87.70M | 89.20M | 101.00M | 101.00M | 100.50M | 99.10M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 313.00M | 317.80M | 317.30M | 316.90M | 316.50M | 316.10M | 315.70M | 315.20M | 314.80M | 314.40M | 314.00M | 313.60M | 313.10M | 312.70M | 312.30M | 311.90M | 316.50M | 315.70M | 315.10M | 314.60M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 412.00M | 414.20M | 412.70M | 412.90M | 408.40M | 403.70M | 408.90M | 409.20M | 409.20M | 407.20M | 409.40M | 407.50M | 404.60M | 405.80M | 400.00M | 401.10M | 417.50M | 416.70M | 415.60M | 413.70M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.50M | 90.50M | 118.00M | 113.50M | 113.60M | 127.10M | 131.60M | 127.30M | 146.60M | 160.80M | 179.30M | 190.20M | 201.50M | 225.90M | 398.60M | 414.30M | 427.80M | 401.70M | 464.30M | 463.70M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.80M | 281.50M | 313.20M | 304.20M | 286.00M | 269.20M | 273.60M | 274.30M | 303.70M | 288.40M | 129.10M | 323.30M | 327.30M | 352.10M | 139.90M | 141.00M | 140.30M | 144.20M | 145.30M | 147.40M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,314.50M | 1,326.00M | 1,388.00M | 1,385.60M | 1,372.50M | 1,341.40M | 1,375.90M | 1,365.40M | 1,399.20M | 1,378.60M | 1,410.10M | 1,420.80M | 1,388.40M | 1,408.90M | 1,584.40M | 1,590.30M | 1,633.20M | 1,591.00M | 1,641.20M | 1,623.10M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,966.70M | 2,853.00M | 2,819.80M | 2,824.70M | 2,802.50M | 2,725.10M | 2,732.00M | 2,687.60M | 2,770.60M | 2,724.70M | 2,809.40M | 2,647.00M | 2,602.20M | 2,653.50M | 2,728.10M | 2,684.30M | 2,736.10M | 2,697.20M | 2,785.90M | 2,875.20M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.40M | 98.90M | 92.00M | 90.40M | 100.80M | 84.50M | 89.80M | 67.90M | 88.60M | 77.90M | 84.00M | 89.90M | 81.30M | 86.60M | 70.00M | 85.40M | 91.80M | 88.10M | 99.80M | 88.10M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.40M | 98.90M | 92.00M | 90.40M | 100.80M | 84.50M | 89.80M | 67.90M | 88.60M | 77.90M | 84.00M | 89.90M | 81.30M | 86.60M | 70.00M | 85.40M | 91.80M | 88.10M | 99.80M | 88.10M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.40M | 152.60M | 171.90M | 111.50M | 113.40M | 107.50M | 108.30M | 111.80M | 107.00M | 107.40M | 126.30M | 131.40M | 166.80M | 158.00M | 31.80M | 61.00M | 1.30M | 5.80M | 24.80M | 59.60M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 610.00M | 563.20M | 595.80M | 209.60M | 228.40M | 206.60M | 203.90M | 548.20M | 205.90M | 203.60M | 540.70M | 538.60M | 201.50M | 583.00M | 517.00M | 518.50M | 154.50M | 545.30M | 140.80M | 563.70M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.40M | 29.60M | 29.40M | 29.40M | 29.40M | 29.50M | 29.50M | 293.70M | 295.80M | 232.60M | 309.50M | 2.90M | 21.70M | 283.30M | 283.50M | 218.70M | 168.00M | 20.70M | 20.90M | 9.20M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.30M | 40.30M | 42.80M | 42.20M | 39.80M | 35.50M | 37.40M | 37.00M | 37.30M | 38.50M | 39.50M | 36.20M | 37.30M | 42.20M | 39.70M | 39.50M | 38.90M | 37.60M | 35.50M | 35.90M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.70M | 15.00M | 13.70M | 13.10M | 11.70M | 11.70M | 12.50M | 9.20M | 10.50M | 16.40M | 12.20M | 12.30M | 10.70M | 10.20M | 12.60M | 16.20M | 17.50M | 13.50M | 20.60M | 23.20M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,088.20M | 1,038.60M | 1,080.40M | 1,099.60M | 1,054.30M | 985.50M | 976.60M | 1,227.20M | 1,240.80M | 1,165.40M | 1,277.60M | 944.70M | 976.20M | 1,285.00M | 1,230.40M | 1,129.00M | 1,094.30M | 999.90M | 1,012.90M | 1,022.10M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,752.80M | 2,733.10M | 2,733.20M | 2,786.50M | 2,780.80M | 2,725.00M | 2,662.50M | 2,335.40M | 2,326.50M | 2,319.00M | 2,252.90M | 2,405.00M | 2,321.00M | 1,977.90M | 1,976.60M | 1,975.00M | 1,973.50M | 1,997.20M | 1,971.70M | 1,981.90M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.10M | 6.00M | 5.70M | 7.30M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.90M | 39.60M | 30.60M | 28.70M | 29.90M | 30.00M | 19.00M | 21.10M | 22.60M | 20.60M | 21.10M | 21.10M | 21.10M | 21.20M | 17.70M | 17.70M | 17.80M | 17.80M | 18.90M | 18.80M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 210.10M | 200.30M | 201.20M | 195.90M | 196.20M | 187.80M | 192.40M | 186.50M | 184.10M | 174.20M | 167.60M | 163.90M | 173.30M | 167.30M | 169.50M | 167.40M | 165.40M | 157.00M | 155.70M | 155.20M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.80M | 214.40M | 196.50M | 196.00M | 186.60M | 188.70M | 166.40M | 161.30M | 169.60M | 169.60M | 171.60M | 170.00M | 168.90M | 177.50M | 152.70M | 148.90M | 157.30M | 149.10M | 155.00M | 150.20M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,051.10M | 3,972.00M | 4,014.80M | 4,082.00M | 4,031.30M | 3,898.30M | 3,831.50M | 3,749.10M | 3,751.40M | 3,658.60M | 3,698.10M | 3,513.60M | 3,470.50M | 3,430.20M | 3,376.50M | 3,271.40M | 3,233.20M | 3,154.10M | 3,140.30M | 3,159.20M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,257.90M | 4,186.40M | 4,211.30M | 4,278.00M | 4,217.90M | 4,087.00M | 3,997.90M | 3,910.40M | 3,921.00M | 3,828.20M | 3,869.70M | 3,683.60M | 3,639.40M | 3,607.70M | 3,529.20M | 3,420.30M | 3,390.50M | 3,303.20M | 3,295.30M | 3,309.40M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,779.20M | 2,762.70M | 2,762.60M | 2,815.90M | 2,810.20M | 2,754.50M | 2,692.00M | 2,629.10M | 2,622.30M | 2,551.60M | 2,562.40M | 2,407.90M | 2,342.70M | 2,261.20M | 2,260.10M | 2,193.70M | 2,141.50M | 2,017.90M | 1,992.60M | 1,991.10M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1291.20M | -1333.40M | -1391.50M | -1453.30M | -1415.40M | -1361.90M | -1265.90M | -1222.80M | -1150.40M | -1103.50M | -1060.30M | -1036.60M | -1037.20M | -954.20M | -801.10M | -736.00M | -654.40M | -606.00M | -509.40M | -434.20M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1291.20M | -1333.40M | -1391.50M | -1453.30M | -1415.40M | -1361.90M | -1265.90M | -1222.80M | -1150.40M | -1103.50M | -1060.30M | -1036.60M | -1037.20M | -954.20M | -801.10M | -736.00M | -654.40M | -612.00M | -509.40M | -434.20M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,966.70M | 2,853.00M | 2,819.80M | 2,824.70M | 2,802.50M | 2,725.10M | 2,732.00M | 2,687.60M | 2,770.60M | 2,724.70M | 2,809.40M | 2,647.00M | 2,602.20M | 2,653.50M | 2,728.10M | 2,684.30M | 2,736.10M | 2,697.20M | 2,785.90M | 2,875.20M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.71M | 3.67M | 21.00M | 4.50M | 4.10M | 4.10M | 4.10M | 3.60M | 0.50M | 0.50M | 0.60M | 0.30M | 7.76M | 7.29M | 6.29M | 6.78M | 4.96M | 4.64M | 4.57M | 5.79M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -192.30M | -204.80M | -1169.00M | -1087.50M | -1029.30M | -284.30M | -1204.50M | -239.00M | -1115.30M | -1072.50M | -1062.30M | -242.90M | -1033.30M | -235.40M | -808.00M | -757.60M | -708.30M | -251.60M | -579.70M | -257.80M |